%20(1500%20x%201500%20px)%20(1600%20x%20500%20px)%20(3).png)
Retire With Swan
Retirement Allocation Options — Monique Wynn
Monthly Income Target: $3,000 – $3,500Starting Balance Walkthrough
Item | Amount | Notes |
---|---|---|
CD Maturity | $286,377 | Available today |
Pay off credit card | – $5,000 | Eliminates ~$100/mo payment |
Set aside for camper | – $18,000 | Fully funds your purchase goal |
Subtotal available to allocate | $263,377 |
Existing resources remain: ~$15,000 savings, ~$17,000 Modern Woodmen (unlocks in ~3 years), small retirement accounts.
$180k Annuity (Maximum Security)
Allocation | Amount |
---|---|
Lifetime Income Annuity (FIA) | $180,000 |
Dividend Equity Portfolio | $68,000 |
Cash Reserve (liquid) | $15,377 |
Guaranteed Income (SS + annuity) | ~$2,475/mo |
---|---|
% Needs Covered by Guarantees | ~75–80% |
Why choose this?
Maximum sleep-well paycheck; least reliance on markets. Heirs receive remaining FIA value and portfolio.
$150k Annuity (Balanced)
Allocation | Amount |
---|---|
Lifetime Income Annuity (FIA) | $150,000 |
Dividend Equity Portfolio | $98,000 |
Cash Reserve (liquid) | $15,377 |
Guaranteed Income (SS + annuity) | ~$2,260/mo |
---|---|
% Needs Covered by Guarantees | ~65–70% |
Why choose this?
Middle ground—steady paycheck plus larger dividend equity sleeve for distributions and growth.
$125k Annuity (More Flexibility)
Allocation | Amount |
---|---|
Lifetime Income Annuity (FIA) | $125,000 |
Dividend Equity Portfolio | $123,000 |
Cash Reserve (liquid) | $15,377 |
Guaranteed Income (SS + annuity) | ~$2,085/mo |
---|---|
% Needs Covered by Guarantees | ~60–65% |
Why choose this?
Maximum flexibility & dividend potential; more market reliance to fill the income gap.
G.R.A.C.E. Summary
G — Guaranteed Income: SS ~$1,200/mo + FIA income (per scenario) delivers a durable paycheck for life.
R — Reserves & Insurance: Debt eliminated; camper funded; cash reserves ~6–7 months; Modern Woodmen unlock can refill reserves later.
A — Asset & Income Growth: 100% equity—dividend focus (defensives, dividend growers, REITs, with small/growth diversifiers) to support consistent distributions + long-term growth.
C — Comprehensive Tax Planning: No more CD 1099 spikes; annuity growth tax-deferred; manage equity withdrawals to keep you in a low bracket; consider small Roth conversions.
E — Estate & Legacy: Beneficiaries on FIA and accounts; update will & POA/HC directives; heirs receive remaining FIA value and equity balance.
Next Steps
- Select the annuity size you’re most comfortable with: $180k / $150k / $125k.
- We’ll open the FIA, invest the dividend equity sleeve, and confirm your cash reserves.
- Set up your income plan (guaranteed + portfolio distributions) and review annually.
The FIA includes an enhanced benefit rider that can increase income during qualified long-term care needs. If God calls you home early, remaining FIA value passes to your heirs.